Logah Technology Income Statement

Financials in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1,150	877.44	879.73	923.9	1,212	1,119
Revenue Growth (YoY)	35.06%	-0.26%	-4.78%	-23.76%	8.30%	116.64%
Cost of Revenue	1,148	928.6	805.19	878.95	1,110	967.72
Gross Profit	1.83	-51.16	74.55	44.94	101.91	151.28
Selling, General & Admin	135.28	139.27	117.73	115.89	120.64	123.85
Operating Expenses	138.52	150.17	117.11	114.55	121.8	124.16
Operating Income	-136.69	-201.33	-42.56	-69.61	-19.89	27.12
Interest Expense	-30.37	-33.24	-25.54	-24.17	-20.86	-38.13
Interest & Investment Income	0.5	0.98	1.23	0.53	0.45	0.65
Currency Exchange Gain (Loss)	3.31	3.74	-9.66	0.7	-2.51	-1.39
Other Non Operating Income (Expenses)	4.01	13.42	3.41	-0.14	4.67	5.6
EBT Excluding Unusual Items	-159.24	-216.43	-73.13	-92.68	-38.14	-6.14
Impairment of Goodwill	-2.29	-2.29	-	-	-	-
Gain (Loss) on Sale of Assets	2.5	47.12	0.13	1.25	-4.38	66.38
Asset Writedown	-30.11	-30.11	-	-	-	-
Other Unusual Items	1.76	0.45	-	-	40.76	19.6
Pretax Income	-187.39	-201.27	-73	-91.43	-1.76	79.84
Income Tax Expense	8.02	2.27	-3.22	1.27	-3.28	4.99
Net Income	-195.4	-203.53	-69.78	-92.7	1.52	74.85
Net Income to Common	-195.4	-203.53	-69.78	-92.7	1.52	74.85
Net Income Growth	-	-	-	-	-97.97%	-
Shares Outstanding (Basic)	56	56	56	56	56	50
Shares Outstanding (Diluted)	56	56	56	56	56	50
Shares Change (YoY)	-	-	-	-	11.29%	22.25%
EPS (Basic)	-3.50	-3.65	-1.25	-1.66	0.03	1.49
EPS (Diluted)	-3.50	-3.65	-1.25	-1.67	0.03	1.49
EPS Growth	-	-	-	-	-98.17%	-
Free Cash Flow	56.85	-137.49	-60.86	-155.55	64.82	10.45
Free Cash Flow Per Share	1.02	-2.46	-1.09	-2.79	1.16	0.21
Gross Margin	0.16%	-5.83%	8.47%	4.86%	8.41%	13.52%
Operating Margin	-11.88%	-22.95%	-4.84%	-7.53%	-1.64%	2.42%
Profit Margin	-16.99%	-23.20%	-7.93%	-10.03%	0.13%	6.69%
Free Cash Flow Margin	4.94%	-15.67%	-6.92%	-16.84%	5.35%	0.93%
EBITDA	-84.31	-127.93	30.9	5.34	57.67	108.4
EBITDA Margin	-7.33%	-14.58%	3.51%	0.58%	4.76%	9.69%
D&A For EBITDA	52.38	73.4	73.46	74.94	77.56	81.27
EBIT	-136.69	-201.33	-42.56	-69.61	-19.89	27.12
EBIT Margin	-11.88%	-22.95%	-4.84%	-7.53%	-1.64%	2.42%
Effective Tax Rate	-	-	-	-	-	6.25%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.